Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.84% first-year return on $58,737 initial cash invested.
2.84%
Cash On Cash
7.15%
Cap Rate
1.18
DSCR
$2,400
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,737
Downpayment
20%
$55,940
Closing costs
1%
$2,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$2,261
Mortgage P&I
59%
$1,407
Property Taxes
5%
$118
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1010 W Ave F, Garland, TX 75040 | $3,500 | 4 | 3 | 2437 | 1.4 mi |
3601 Tulane Way, Garland, TX 75043 | $2,800 | 4 | 3 | 2384 | 1.6 mi |
4126 Kazak St, Garland, TX 75041 | $2,950 | 4 | 3 | 2422 | 1.5 mi |
1818 Cripple Creek Dr, Garland, TX 75041 | $2,539 | 4 | 2.5 | 2270 | 1.1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality